看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 9.2x - 10.2x | 9.7x |
| Selected Fwd P/E Multiple | 7.4x - 8.2x | 7.8x |
| Fair Value | $17.84 - $19.71 | $18.77 |
| Upside | 70.5% - 88.5% | 79.5% |
| Benchmarks | - | Full Ticker |
| Euronet Worldwide, Inc. | - | NasdaqGS:EEFT |
| Fiserv, Inc. | - | NYSE:FI |
| Remitly Global, Inc. | - | NasdaqGS:RELY |
| PayPal Holdings, Inc. | - | NasdaqGS:PYPL |
| Block, Inc. | - | NYSE:XYZ |
| International Money Express, Inc. | - | NasdaqCM:IMXI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| EEFT | FI | RELY | PYPL | XYZ | IMXI | |||
| NasdaqGS:EEFT | NYSE:FI | NasdaqGS:RELY | NasdaqGS:PYPL | NYSE:XYZ | NasdaqCM:IMXI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.5% | 28.5% | NM- | 11.0% | 50.5% | 24.6% | ||
| 3Y CAGR | 63.0% | 32.9% | NM- | -0.2% | 159.2% | 7.9% | ||
| Latest Twelve Months | 11.3% | 0.2% | 68.6% | 4.8% | 581.9% | -1.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 12.1% | -11.1% | 14.4% | 2.0% | 9.4% | ||
| Prior Fiscal Year | 7.6% | 16.1% | -12.5% | 14.3% | 0.0% | 9.0% | ||
| Latest Fiscal Year | 7.7% | 15.3% | -2.9% | 13.0% | 12.0% | 8.9% | ||
| Latest Twelve Months | 7.9% | 15.7% | -2.9% | 14.3% | 10.9% | 8.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.5x | 13.9x | -143.7x | 10.1x | 19.1x | 3.7x | ||
| Price / LTM Sales | 1.1x | 4.9x | 3.4x | 2.1x | 1.2x | 0.6x | ||
| LTM P/E Ratio | 14.4x | 31.1x | -116.9x | 14.7x | 11.1x | 6.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -116.9x | 14.4x | 31.1x | |||||
| Historical LTM P/E Ratio | 6.3x | 14.2x | 20.0x | |||||
| Selected P/E Multiple | 9.2x | 9.7x | 10.2x | |||||
| (x) LTM Net Income | 59 | 59 | 59 | |||||
| (=) Equity Value | 541 | 569 | 598 | |||||
| (/) Shares Outstanding | 30.1 | 30.1 | 30.1 | |||||
| Implied Value Range | 17.95 | 18.90 | 19.84 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 17.95 | 18.90 | 19.84 | 10.46 | ||||
| Upside / (Downside) | 71.7% | 80.7% | 89.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EEFT | FI | RELY | PYPL | XYZ | IMXI | |
| Value of Common Equity | 4,568 | 101,012 | 4,299 | 66,803 | 29,490 | 315 | |
| (/) Shares Outstanding | 43.2 | 554.4 | 203.8 | 972.5 | 615.0 | 30.1 | |
| Implied Stock Price | 105.66 | 182.19 | 21.09 | 68.69 | 47.95 | 10.46 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 105.66 | 182.19 | 21.09 | 68.69 | 47.95 | 10.46 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |